Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.25% first-year return on $159k initial cash invested.
-25.25%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,730
Rent
-$3,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,730 income − $5,086 expenses = $3,356 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$129k
Closing costs
1%
$6,452
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$1,730
Total Expenses
$5,086
Mortgage P&I
188%
$3,256
Property Taxes
45%
$772
Home Insurance
13%
$228
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432